Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.04% first-year return on $137k initial cash invested.
-12.04%
Cash On Cash
3.53%
Cap Rate
0.62
DSCR
$3,712
Rent
-$1,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,538
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,712
Total Expenses
$5,090
Mortgage P&I
84%
$3,114
Property Taxes
21%
$777
Home Insurance
6%
$233
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0